[CCK] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 10.42%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 370,426 381,344 328,685 334,109 339,634 370,012 290,211 17.61%
PBT 26,990 29,624 17,096 17,114 15,764 21,668 14,882 48.55%
Tax -11,610 -9,300 -5,105 -5,368 -5,038 -6,960 -4,227 95.76%
NP 15,380 20,324 11,991 11,746 10,726 14,708 10,655 27.63%
-
NP to SH 15,270 20,136 11,887 11,680 10,578 14,544 10,509 28.20%
-
Tax Rate 43.02% 31.39% 29.86% 31.37% 31.96% 32.12% 28.40% -
Total Cost 355,046 361,020 316,694 322,362 328,908 355,304 279,556 17.22%
-
Net Worth 119,841 124,666 121,392 118,165 116,831 114,903 38,099 114.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 119,841 124,666 121,392 118,165 116,831 114,903 38,099 114.23%
NOSH 157,685 157,805 157,652 157,553 157,880 157,402 52,915 106.66%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.15% 5.33% 3.65% 3.52% 3.16% 3.98% 3.67% -
ROE 12.74% 16.15% 9.79% 9.88% 9.05% 12.66% 27.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 234.91 241.65 208.49 212.06 215.12 235.07 548.44 -43.09%
EPS 9.68 12.76 7.54 7.41 6.70 9.24 19.86 -37.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.77 0.75 0.74 0.73 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 157,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.67 61.43 52.94 53.82 54.71 59.60 46.75 17.61%
EPS 2.46 3.24 1.91 1.88 1.70 2.34 1.69 28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.2008 0.1955 0.1903 0.1882 0.1851 0.0614 114.13%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.62 0.65 0.52 0.47 0.55 0.47 0.61 -
P/RPS 0.26 0.27 0.25 0.22 0.26 0.20 0.11 77.16%
P/EPS 6.40 5.09 6.90 6.34 8.21 5.09 3.07 62.97%
EY 15.62 19.63 14.50 15.77 12.18 19.66 32.56 -38.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.68 0.63 0.74 0.64 0.85 -2.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 19/11/09 21/08/09 19/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.65 0.64 0.65 0.50 0.56 0.47 0.41 -
P/RPS 0.28 0.26 0.31 0.24 0.26 0.20 0.07 151.34%
P/EPS 6.71 5.02 8.62 6.74 8.36 5.09 2.06 119.26%
EY 14.90 19.94 11.60 14.83 11.96 19.66 48.44 -54.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.84 0.67 0.76 0.64 0.57 31.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment